YAMATO KOGYO (5444) FY2026 Q3 Earnings Report

Quick View

Executive Summary

The key feature of the current results is that the sharp decline in core business profitability was substantially offset by equity-method investment gains and other non-operating income. Revenue declined significantly to ¥1180.2B (-6.5% YoY), and Operating Income fell to ¥34.2B (-60.2% YoY), while Ordinary Income increased to ¥478.9B (+28.2% YoY) and Net Income rose to ¥347.0B (¥207.1B in the same period of the previous year). Although the gross margin declined to 13.9% and the operating margin to 2.9%, equity-method income of ¥345.1B is determining the level of Ordinary Income.

Factors Affecting Results

【Revenue】Revenue was ¥1180.2B, representing a 6.5% YoY decline. By segment, SteelJapan generated ¥397.3B in revenue (profit margin: 4.0%), while RailwayTrackAccessories generated ¥74.7B (profit margin: 18.8%). Market conditions and lower volumes in the steel business appear to have contributed to the overall revenue decline.

【Profit and Loss】The gross margin remained at 13.9% as the cost of sales ratio rose to 86.1%, causing Operating Income to plunge to ¥34.2B (-60.2% YoY). Meanwhile, non-operating income of ¥447.3B (including equity-method income of ¥345.1B, interest income of ¥67.2B, and foreign exchange gains of ¥19.5B) substantially exceeded core operating profit, driving Ordinary Income up to ¥478.9B (+28.2% YoY). Extraordinary losses of ¥12.1B (including ¥3.4B in losses on disposal of property, plant and equipment) weighed on Net Income as a temporary factor; however, even after deducting income taxes and other taxes of ¥120.7B, Net Income increased to ¥347.0B (equivalent to +67.6% YoY). In conclusion, the company recorded lower revenue but higher profit.

Segment Analysis

SteelJapan remains the core business in terms of operations, but profitability stayed low, with revenue of ¥397.3B, Operating Income of ¥16.0B, and a profit margin of 4.0%. Although RailwayTrackAccessories is small in scale, with revenue of ¥74.7B, it maintained high profitability, generating Operating Income of ¥14.0B and a profit margin of 18.8%. The profitability gap between the businesses is therefore significant.

Key Financial Indicators

【Profitability】The 2.9% operating margin represents the level after deducting SG&A expenses from the 13.9% gross margin, and declined significantly from 6.8% in the previous year. The 28.7% net profit margin reflects the company’s dependence on non-operating income and is not an indicator of core earnings power. ROE was 6.0%. 【Cash Flow Quality】Operating Cash Flow (OCF) was ¥413.0B, exceeding Net Income of ¥347.0B, confirming cash support for reported earnings. 【Investment Efficiency】Capital expenditures were ¥62.5B compared with depreciation and amortization expense of ¥77.6B, resulting in CapEx/depreciation and amortization of 0.81x and suggesting an investment stance focused primarily on maintenance and replacement. 【Financial Soundness】With an Equity Ratio of 91.0%, total assets of ¥6355.5B, and net assets of ¥5780.9B, the company has an extremely conservative capital structure and low dependence on external debt.

Cash Flow Analysis

Operating Cash Flow (OCF) was ¥413.0B, down 31.2% YoY, but exceeded Net Income of ¥347.0B, indicating that the conversion of earnings into cash remained favorable. Investing Cash Flow was negative ¥690.4B, primarily reflecting the difference between deposits into time deposits (¥3544.9B) and withdrawals (¥2922.3B), while capital expenditures were limited to ¥62.5B. Financing Cash Flow was negative ¥436.8B, mainly due to dividend payments of slightly less than ¥236B and share repurchases of ¥181.3B. As a result, free cash flow was negative ¥277.4B. The company was not in a position to fund shareholder returns solely from internally generated funds after capital expenditures; instead, the substantial financial asset base, including cash and deposits of ¥2053.9B, supports the returns.

Earnings Quality

The quality of current-period earnings needs to be assessed from both recurring core operating profit and the high degree of dependence on temporary and non-operating factors. Non-operating income of ¥447.3B (equity-method income of ¥345.1B, interest income of ¥67.2B, and foreign exchange gains of ¥19.5B) was added to Operating Income of ¥34.2B, resulting in Ordinary Income of ¥478.9B. The majority of earnings therefore originated from investment and financial income. Extraordinary losses of ¥12.1B (including losses on disposal of property, plant and equipment) weighed on Net Income as a temporary factor. Comprehensive income was ¥189.3B, below net income attributable to owners of the parent (at a level equivalent to ¥347.0B). The primary factors were negative ¥146.7B in foreign currency translation adjustments and negative ¥78.9B in the share of OCI of equity-method affiliates. Valuation changes associated with overseas investments and equity-method investments created the divergence from Net Income.

Earnings Forecast and Guidance

Progress against the full-year company forecast was 73.3% for Revenue (forecast: ¥1610.0B), 85.5% for Operating Income (forecast: ¥40.0B), and 79.8% for Ordinary Income (forecast: ¥600.0B). Operating Income is progressing above the normally expected 75% level, and Ordinary Income is also tracking favorably. Meanwhile, Net Income remained at actual EPS of ¥553.28 against forecast EPS of ¥878.54, indicating somewhat delayed progress. In Q4, the tax burden and fluctuations in non-operating income and expenses will determine the final outcome.

Shareholder Returns

The interim dividend is ¥200, and the full-year forecast is ¥400. The Payout Ratio, calculated using forecast full-year Net Income as the denominator, is estimated at approximately 45%, remaining below 60%. The company has conducted share repurchases of ¥181.3B, and shareholder returns in aggregate with dividends are of a scale that should be evaluated as the Total Return Ratio. Free cash flow after capital expenditures was negative ¥277.4B, and the funding for shareholder returns is supported not only by Operating Cash Flow but also by financial assets including cash and deposits of ¥2053.9B.

Risk Factors

1. Risk of fluctuations in equity-method investees’ performance: Equity-method income of ¥345.1B accounts for 72.1% of Ordinary Income of ¥478.9B, creating a structure in which market conditions, operations, and foreign exchange trends at investees can significantly affect consolidated earnings.

2. Inventory and working capital risk: The company holds inventories of ¥217.6B (including raw materials of ¥272.9B and finished products of ¥217.6B). Inventory levels are high relative to Revenue and could result in valuation losses or cash tied up if market conditions deteriorate.

3. Foreign exchange risk: Foreign exchange gains of ¥19.5B are equivalent to 57% of Operating Income of ¥34.2B. Because Operating Income is small, foreign exchange movements have a proportionally significant impact on profit and loss.

Industry Benchmark (For Reference; Company Analysis)

Profitability and Returns

The operating margin is below the industry median, indicating relatively weak core earnings power, while the net profit margin substantially exceeds the industry average due to the contribution of non-operating income.

Growth and Capital Efficiency

The Revenue growth rate is below the industry median, and the downward revenue trend is notable compared with the manufacturing industry average.

※Source: Company analysis

Key Points from the Results

1. While the operating margin declined significantly from the previous year, Ordinary Income and Net Income increased due to non-operating income such as equity-method investment gains. The divergence between core earnings power and final profit is therefore a structural characteristic.

2. The length of the working capital cycle indicated by DSO and DIO levels will be an item to monitor going forward as a potential source of cash flow pressure if demand slows.

3. The strong financial base, including an Equity Ratio of 91.0% and cash and deposits of ¥2053.9B, provides a buffer supporting the continuation of shareholder returns and business investment even when free cash flow is negative.

Theoretical Stock Price (Reference Value)

Sensitivity: ¥9,176–¥9,707 at ±1% for the cost of equity, and ¥9,431–¥9,439 at ±0.1 for ω.

Notes:

• Normalized EPS calculated from Ordinary Income and other figures is used to exclude the impact of temporary profit and loss items (company forecast EPS: ¥878.5).
• Because forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the quarter-end are used (there is a timing difference from the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Model: Residual Income Model (Ohlson-type, explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated solely from publicly disclosed data; this is not a forecast of the market stock price or a recommendation of any specific investment action, and does not predict or guarantee the future stock price.)

---

This report is an earnings analysis document automatically generated by AI through analysis of XBRL earnings summary data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting with a professional as necessary.

---End of Report---